Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $71,000 | $71,000 | $71,000 | $71,000 | $71,000 | $71,000 |
1 | $72,775 | $74,550 | $76,325 | $78,100 | $79,875 | $81,650 |
2 | $74,594 | $78,278 | $82,049 | $85,910 | $89,859 | $93,898 |
3 | $76,459 | $82,191 | $88,203 | $94,501 | $101,092 | $107,982 |
4 | $78,371 | $86,301 | $94,818 | $103,951 | $113,728 | $124,179 |
5 | $80,330 | $90,616 | $101,930 | $114,346 | $127,944 | $142,806 |
6 | $82,338 | $95,147 | $109,574 | $125,781 | $143,937 | $164,227 |
7 | $84,397 | $99,904 | $117,792 | $138,359 | $161,930 | $188,861 |
8 | $86,507 | $104,899 | $126,627 | $152,195 | $182,171 | $217,191 |
9 | $88,669 | $110,144 | $136,124 | $167,414 | $204,942 | $249,769 |
10 | $90,886 | $115,652 | $146,333 | $184,156 | $230,560 | $287,235 |
11 | $93,158 | $121,434 | $157,308 | $202,571 | $259,380 | $330,320 |
12 | $95,487 | $127,506 | $169,106 | $222,828 | $291,802 | $379,868 |
13 | $97,874 | $133,881 | $181,789 | $245,111 | $328,278 | $436,848 |
14 | $100,321 | $140,575 | $195,424 | $269,622 | $369,312 | $502,375 |
15 | $102,829 | $147,604 | $210,080 | $296,585 | $415,476 | $577,731 |
16 | $105,400 | $154,984 | $225,836 | $326,243 | $467,411 | $664,391 |
17 | $108,035 | $162,733 | $242,774 | $358,867 | $525,837 | $764,050 |
18 | $110,736 | $170,870 | $260,982 | $394,754 | $591,567 | $878,657 |
19 | $113,504 | $179,413 | $280,556 | $434,230 | $665,513 | $1,010,456 |
20 | $116,342 | $188,384 | $301,597 | $477,652 | $748,702 | $1,162,024 |
21 | $119,250 | $197,803 | $324,217 | $525,418 | $842,289 | $1,336,328 |
22 | $122,232 | $207,694 | $348,534 | $577,960 | $947,576 | $1,536,777 |
23 | $125,287 | $218,078 | $374,674 | $635,755 | $1,066,022 | $1,767,293 |
24 | $128,420 | $228,982 | $402,774 | $699,331 | $1,199,275 | $2,032,388 |
25 | $131,630 | $240,431 | $432,982 | $769,264 | $1,349,185 | $2,337,246 |